Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $138k initial cash invested.
-15.68%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,803
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,803 income − $5,604 expenses = $1,801 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,803
Total Expenses
$5,604
Mortgage P&I
75%
$2,860
Property Taxes
19%
$713
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951